EUROPRO KARMØY SVEIS & LANDBRUK AS

4272 SANDVE

Finances

Share Ownership

Return on Equity

20,02 %

Current Ratio

2,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 329 000	11 379 000	9 026 000	9 354 000
Net Income	852 000	441 000	484 000	552 000
Total Assets	7 979 000	6 178 000	6 512 000	5 983 000
Total Equity	4 255 000	3 402 000	2 961 000	2 476 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 329 000	11 379 000	9 026 000	9 354 000
Expenditure	10 084 000	10 715 000	8 218 000	8 490 000
Operating Profit	1 245 000	663 000	807 000	865 000
Financial Income	26 000	21 000	15 000	12 000
Financial Costs	175 000	146 000	202 000	120 000
Financial Balance	−149 000	−125 000	−187 000	−108 000
Earnings Before Tax	1 096 000	538 000	621 000	757 000
Tax	244 000	96 000	136 000	205 000
Net Income	852 000	441 000	484 000	552 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 000	27 000	194 000	90 000
Total Current Assets	7 950 000	6 151 000	6 318 000	5 893 000
Total Assets	7 979 000	6 178 000	6 512 000	5 983 000
Total Retained Equity	4 144 000	3 291 000	2 850 000	2 366 000
Total Equity	4 255 000	3 402 000	2 961 000	2 476 000
Total Long-Term Debt	0	0	39 000	254 000
Total Current Debt	3 724 000	2 776 000	3 512 000	3 253 000
Total Equity and Debt	7 979 000	6 178 000	6 512 000	5 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 329 000	11 379 000	9 026 000	9 354 000
Other Income	0	0	0	0
Revenue	11 329 000	11 379 000	9 026 000	9 354 000
Cost of Goods Sold	6 999 000	7 895 000	5 554 000	6 106 000
Salary Costs	1 914 000	1 815 000	1 444 000	1 142 000
Depreciation	0	0	36 000	35 000
Impairment	0	0	0	0
Expenditure	10 084 000	10 715 000	8 218 000	8 490 000
Operating Profit	1 245 000	663 000	807 000	865 000
Financial Income	26 000	21 000	15 000	12 000
Financial Costs	175 000	146 000	202 000	120 000
Financial Balance	−149 000	−125 000	−187 000	−108 000
Dividends	0	0	0	0
Net Income	852 000	441 000	484 000	552 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	29 000	27 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	194 000	90 000
Total Tangible Assets	0	0	194 000	90 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 000	27 000	194 000	90 000
Stock	6 027 000	4 685 000	4 406 000	4 812 000
Total Investments	0	0	0	0
Cash, Bank	311 000	183 000	570 000	378 000
Total Current Assets	7 950 000	6 151 000	6 318 000	5 893 000
Total Assets	7 979 000	6 178 000	6 512 000	5 983 000
Total Equity	4 255 000	3 402 000	2 961 000	2 476 000
Short-Term Group Debt	420 000	420 000	770 000	770 000
Total Long-Term Debt	0	0	39 000	254 000
Creditors	405 000	598 000	253 000	121 000
Unpaid Taxes	864 000	363 000	449 000	478 000
Dividends	0	0	0	0
Other Current Debt	330 000	335 000	471 000	520 000
Total Current Debt	3 724 000	2 776 000	3 512 000	3 253 000
Total Equity and Debt	7 979 000	6 178 000	6 512 000	5 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,02 %	12,96 %	16,35 %	22,29 %
Debt-to-Equity Ratio	0	0	0,01	0,1
Operating Profit Margin	10,99 %	5,83 %	8,94 %	9,25 %
Current Ratio	2,13	2,22	1,8	1,81
Quick Ratio	−3,45	−3,22	−7,07	−3,78
Equity Ratio	0,53	0,55	0,45	0,41
Gross Profit Margin	38,22 %	30,62 %	38,47 %	34,72 %